Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹15,731Cr
Quick Service Restaurant - QSR
Rev Gr TTM
Revenue Growth TTM
12.57%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DEVYANI
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 27.8 | 20.1 | 9.6 | 6.6 | 38.7 | 44.3 | 49.1 | 53.5 | 15.8 | 11.1 | 12.7 | 11.3 |
| 604 | 721 | 665 | 697 | 917 | 1,006 | 1,026 | 1,081 | 1,027 | 1,151 | 1,184 | 1,210 |
Operating Profit Operating ProfitCr |
| 19.9 | 14.9 | 18.8 | 17.4 | 12.4 | 17.7 | 16.0 | 16.5 | 15.3 | 15.2 | 14.0 | 16.0 |
Other Income Other IncomeCr | 11 | 7 | -7 | 5 | 14 | 10 | 5 | 9 | 13 | 13 | 5 | -9 |
Interest Expense Interest ExpenseCr | 42 | 40 | 42 | 48 | 57 | 63 | 65 | 67 | 70 | 67 | 69 | 70 |
Depreciation DepreciationCr | 78 | 80 | 86 | 93 | 126 | 132 | 139 | 147 | 152 | 150 | 155 | 167 |
| 41 | 13 | 19 | 10 | -38 | 31 | -4 | 9 | -22 | 3 | -27 | -15 |
| -19 | 15 | -17 | 5 | 11 | 8 | 1 | 16 | -6 | 1 | -5 | -5 |
|
Growth YoY PAT Growth YoY% | -21.1 | -102.1 | -37.0 | -92.9 | -181.8 | 1,501.9 | -113.7 | -250.9 | 65.8 | -90.1 | -386.8 | -43.5 |
| 7.9 | -0.2 | 4.4 | 0.6 | -4.7 | 1.8 | -0.4 | -0.6 | -1.4 | 0.2 | -1.7 | -0.8 |
| 0.5 | 0.1 | 0.3 | 0.1 | -0.1 | 0.3 | 0.0 | 0.0 | -0.1 | 0.0 | -0.2 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 3.5 | 6.0 | 18.0 | 15.7 | -25.2 | 83.6 | 43.8 | 18.6 | 39.2 | 8.8 |
| 976 | 1,063 | 1,006 | 1,056 | 1,265 | 956 | 1,612 | 2,343 | 2,993 | 4,118 | 4,572 |
Operating Profit Operating ProfitCr |
| 3.6 | -1.4 | 9.4 | 19.4 | 16.6 | 15.8 | 22.7 | 21.9 | 15.8 | 16.8 | 15.1 |
Other Income Other IncomeCr | 2 | 8 | 23 | 26 | 53 | 121 | -1 | 13 | 18 | 37 | 22 |
Interest Expense Interest ExpenseCr | 41 | 86 | 31 | 136 | 158 | 153 | 127 | 147 | 187 | 265 | 275 |
Depreciation DepreciationCr | 127 | 85 | 67 | 203 | 223 | 229 | 221 | 278 | 391 | 592 | 623 |
| -129 | -178 | 30 | -58 | -77 | -82 | 123 | 242 | 4 | 13 | -61 |
| 1 | 1 | -1 | 1 | 2 | -1 | -32 | -21 | 13 | 20 | -15 |
|
| | -38.7 | 117.3 | -290.5 | -32.8 | -3.3 | 290.7 | 69.2 | -103.7 | 28.5 | -616.8 |
| -12.8 | -17.2 | 2.8 | -4.5 | -5.2 | -7.2 | 7.4 | 8.8 | -0.3 | -0.1 | -0.9 |
| -12.0 | -11.3 | 4.3 | -0.8 | -1.1 | -0.5 | 1.3 | 2.2 | 0.4 | 0.1 | -0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 106 | 106 | 106 | 106 | 106 | 115 | 120 | 121 | 121 | 121 | 123 |
| 70 | -19 | 33 | -176 | -295 | -2 | 566 | 848 | 934 | 973 | 1,430 |
Current Liabilities Current LiabilitiesCr | 270 | 276 | 296 | 454 | 578 | 421 | 420 | 532 | 936 | 1,113 | 1,265 |
Non Current Liabilities Non Current LiabilitiesCr | 250 | 253 | 327 | 1,474 | 1,534 | 1,176 | 1,161 | 1,489 | 2,648 | 2,823 | 2,983 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 122 | 112 | 144 | 139 | 143 | 165 | 336 | 310 | 486 | 474 | 507 |
Non Current Assets Non Current AssetsCr | 599 | 484 | 584 | 1,669 | 1,740 | 1,504 | 1,926 | 2,676 | 4,446 | 4,865 | 5,691 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 90 | 91 | 278 | 301 | 240 | 451 | 637 | 766 | 900 |
Investing Cash Flow Investing Cash FlowCr | -66 | -141 | -168 | -97 | -359 | -375 | -350 | -1,551 | -462 |
Financing Cash Flow Financing Cash FlowCr | -32 | 56 | -131 | -223 | 142 | -58 | -283 | 889 | -425 |
|
Free Cash Flow Free Cash FlowCr | 21 | -49 | 137 | 202 | 107 | 158 | 213 | 305 | 418 |
| -50.2 | 292.3 | -468.5 | -381.9 | -294.6 | 290.5 | 242.7 | -7,940.0 | -13,046.7 |
CFO To EBITDA CFO To EBITDA% | -594.0 | 86.7 | 109.3 | 119.5 | 133.9 | 95.4 | 97.2 | 136.1 | 108.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 21,119 | 17,418 | 18,142 | 17,967 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 134.8 | 65.7 | 385.8 | 1,861.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.1 | 5.8 | 5.1 | 3.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.8 | 18.0 | 17.2 | 16.4 |
| 6.2 | -11.9 | 2.5 | 6.3 | 6.8 | 6.8 | 47.2 | 28.9 | 37.1 | 25.2 |
Profitability Ratios Profitability Ratios |
| 69.3 | 69.3 | 69.6 | 70.3 | 69.6 | 69.6 | 71.2 | 70.0 | 70.3 | 68.9 |
| 3.6 | -1.4 | 9.4 | 19.4 | 16.6 | 15.8 | 22.7 | 21.9 | 15.8 | 16.8 |
| -12.8 | -17.2 | 2.8 | -4.5 | -5.2 | -7.2 | 7.4 | 8.8 | -0.3 | -0.1 |
| -19.7 | -30.3 | 13.6 | 5.0 | 5.3 | 5.2 | 12.9 | 15.4 | 4.8 | 6.5 |
| -73.8 | -206.4 | 22.4 | 84.4 | 41.6 | -71.5 | 22.6 | 27.1 | -0.9 | -0.6 |
| -18.0 | -30.2 | 4.3 | -3.3 | -4.2 | -4.9 | 6.9 | 8.8 | -0.2 | -0.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
#### **Overview**
Devyani International Limited (DIL) is one of India’s largest quick-service restaurant (QSR) operators and a leading multi-brand, multi-geography foodservice player. Headquartered in Gurugram, the company was established in 1997 with the launch of the first Pizza Hut outlet in Jaipur. Today, it operates a diverse portfolio of global and homegrown brands across India, Thailand, Nepal, and Nigeria, and serves as a core growth engine within the RJ Corp conglomerate.
As of June 30, 2025, DIL operates **over 2,000 QSR outlets** across more than 280 cities, having surpassed the 2,000-store milestone in December 2024—well ahead of its original FY26 target. The company has achieved a **5-year revenue CAGR of 44.5%**, significantly outpacing the organized QSR industry average of 29.6%, reflecting strong execution and brand appeal.
---
#### **Key Brands & Franchise Portfolio**
DIL manages a dynamic brand ecosystem under its **“House of Brands”** and **“Food on the Go”** strategies:
##### **International Franchise Brands (Sole or Master Franchisee in India):**
- **KFC** – Largest franchisee of Yum! Brands in India; operates across India, Thailand, Nepal, and Nigeria.
- **Pizza Hut** – Major franchisee in India and Nepal; offers premium dining, delivery, and digital-first formats.
- **Costa Coffee** – Exclusive franchisee in India; targeting 40–50 new stores annually, focusing on high-footfall locations like airports and multiplexes.
- **Tealive** – #1 bubble tea brand in Malaysia and Southeast Asia; launched in India with over 50 SKUs; expanding via test stores.
- **New York Fries (NYF)** – Canadian premium snacking brand; launched at Mumbai airport in May 2025; test expansion on track.
- **Sanook Kitchen** – Singapore-based fast-casual Thai/Asian cuisine brand; known for authentic flavors and playful experience.
##### **Homegrown Brands (Owned & Operated):**
- **Vaango** – Vegetarian South Indian brand focused on high-footfall transit hubs (airports, malls, hospitals); emphasized as a healthier, sustainable concept.
- **Food Street** – Multi-brand food court format present in airports, malls, highways; acts as a platform for brand integration and turnaround of underperforming assets.
---
#### **Strategic Acquisitions & Portfolio Diversification**
DIL has aggressively expanded through acquisitions to strengthen its Indian food category presence and scale its brand portfolio.
- **Acquisition of Sky Gate Hospitality (Aug 2025):**
DIL acquired a controlling stake (increased to **86.13%**) in Sky Gate Hospitality, owner of:
- **Biryani By Kilo** – Market leader in organized biryani QSR segment; known for authentic 'handi biryani'.
- **Goila Butter Chicken** – Premium Indian cuisine brand with strong Gen Z traction.
- **The Bhojan** – Also acquired, though not a core focus.
The portfolio comprises **105–109 outlets** across 29–40 Indian cities and 1 UAE outlet. Despite current losses, DIL plans to turn around performance via recipe optimization, format innovation (e.g., cloud kitchens, airports), and integration with its support functions.
- **Capital Infusion:**
DIL has committed **₹90 crore** to revamp and scale the Sky Gate businesses and is testing new store formats including food courts and transit locations.
- **Rationale:**
The acquisition addresses a strategic gap in Indian cuisine, positioning DIL as a full-range QSR player across key categories: chicken, pizza, coffee, beverages, biryani, and South Indian food.
---
#### **Geographic Presence & Expansion Strategy**
DIL maintains a **robust international footprint** while deepening domestic penetration:
| Region | Key Highlights |
|--------|----------------|
| **India** | - **Core market** with 1,664+ stores across 280+ cities as of Mar 2025.<br>- **53% of stores in non-metro areas** (Tier II/III cities), reflecting a capital-efficient, high-growth strategy.<br>- Expanding via small-format, delivery-optimized outlets in dense urban and transit areas. |
| **Thailand** | - Operates **306 KFC stores** as of Mar 2025 (up from 288 in FY24).<br>- Entered via acquisition of **Restaurants Development Co. Ltd (RDCL)** in Jan 2024 at an attractive valuation.<br>- Business is nearing breakeven; viewed as the **largest international growth opportunity**.<br>- Plans to launch **Tealive** in Thailand using existing infrastructure. |
| **Nepal** | - Operates **18 KFC + 7 Pizza Hut** stores; localized innovation (e.g., ‘Sadhai KFC’ tagline, Naija-inspired flavors).<br>- Profitable with reinvestment of local profits. |
| **Nigeria** | - 37 KFC stores; resilient operations despite currency volatility.<br>- Launched **"New Naija Flavors"** (e.g., Suya Zinger), tailored to local taste.<br>- Self-sustaining model; DIL provides limited financial support. |
DIL leverages geographic diversification to mitigate regional risks and capitalize on emerging consumer trends in urbanizing economies.
---
#### **Growth & Expansion Strategy**
##### **Store Expansion:**
- Added **257 new stores in FY2024–25**, including:
- 100 KFC, 65 Pizza Hut, 41 Costa Coffee.
- Plans to open **~200 stores in FY25–26**, focusing on Tier II/III cities.
- Achieved **2,039 total stores as of Mar 31, 2025**, already ahead of schedule.
##### **Format Transformation:**
- **Shift from dine-in to delivery-focused models** to align with consumer preferences.
- Rolling out **compact, digital-first store formats** for better unit economics.
- **Pizza Hut** now derives 56%+ of sales from off-premise channels; enhanced via **Dragontail kitchen system** (Yum! tech) for faster delivery.
##### **Entry into High-Growth Categories:**
- Entered highly fragmented but scalable **biryani market** (70–80% unorganized), betting on future consolidation.
- Launched **Vaango snacks** (Banana Chips, Murukku, Madras Mixture) and **Filter Coffee** decoction to deepen regional relevance.
---
#### **Key Strategic Partnerships**
- **PVR INOX Joint Venture:**
A major strategic alliance to co-develop **food courts in shopping malls**, integrating movie and F&B experiences.
- First food court opened in **Kota** in Q3 2025.
- Enables pre-ticketed F&B revenue and cross-promotion to a **150 million+ audience**.
- **Third-Party Delivery Platforms:**
Strong presence on Swiggy and Zomato with in-house backup infrastructure to ensure reliability.
---
#### **Target Audience & Marketing Strategy**
- **Primary Demographic:** Millennials and Gen Z (students, young professionals, families).
- **Positioning:** Affordability, convenience, innovation, and experiential engagement.
- **Marketing Initiatives:**
- Pizza Hut’s **“Your Mood Your Pizza”** campaign with AI mood detectors and celebrity endorsements.
- **“Don’t Cook Wednesday”** to drive mid-week delivery traffic.
- Gen Z-focused campaigns (e.g., **Muthu** as Vaango brand ambassador, meme-based content).
- Sponsorships (IPL, ICC World Cup) and cultural events to boost visibility.
---
#### **Operational & Financial Highlights**
- **Revenue & Scale:**
- Surpassed ₹3,500 crore in annual consolidated revenue (est. FY25).
- Revenue CAGR of **44.5% (FY20–FY25)**.
- **Cost & Operational Efficiency:**
- Centralized sourcing, multi-brand distribution, and shared overheads reduce costs.
- **Cluster-based expansion** improves supply chain density and lowers logistics costs.
- Lease optimization through **brand co-location** (e.g., multiple brands in one location).
- **Technology & Digital Integration:**
- Cloud-based data warehouse, self-ordering kiosks, digital menu boards.
- ONDC integration for Pizza Hut; enhanced digital ordering and tracking.
- AI, gamification, and data analytics for menu innovation and marketing.
- **Unit Economics:**
- **KFC:** Payback ~2–3 years.
- **Costa Coffee & Vaango:** ~2 years.
- **Pizza Hut:** 5–6 years (due to premium model); turnaround initiatives underway.
- **Average Daily Sales (ADS):** Adjusted from ₹1.2–1.25 lakh to ₹1.0–1.05 lakh post-store expansion; management expects margins to remain stable due to improved unit economics.